{"text_format":"1","workbook":"xlsx","n_sheets":5,"sheets":["Additions","LoadForecast","CapCosts","AC Cost","AC Report"],"not_rendered":{"charts":2,"images":1,"macros":1,"external_links":1,"defined_names":30,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Additions","index":0,"n_rows":29,"n_cols":9,"rows_kept":29,"cut":false,"hidden":false,"merged":[[6,1,6,10],[7,1,7,2],[7,3,7,4],[7,5,7,6],[7,7,7,8],[7,9,7,10]]}
[]
[]
[]
[]
[]
[]
[null,"CAPACITY ADDITIONS"]
[null,"SCGT",null,null,null,null,null,"Reciprocating Internal Combustion Engine"]
["YEAR","WIN","SUM",null,null,null,null,"WIN","SUM"]
[2024]
[{"$f":"A10+1","v":2025},20,20]
[{"$f":"A11+1","v":2026},20,20]
[2027,20,20]
[2028,20,20]
[2029,20,20]
[2030,20,20]
[2031,20,20]
[2032,20,20]
[2033,20,20]
[2034,20,20]
[2035,20,20]
[2036,20,20]
[2037,20,20]
[2038,20,20]
[2039,20,20]
[2040,20,20]
[2041,20,20]
[2042,20,20]
[2043,20,20]

{"sheet":"LoadForecast","index":1,"n_rows":29,"n_cols":19,"rows_kept":29,"cut":false,"hidden":false,"merged":[[26,17,26,18]]}
["Load Forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LOAD"]
[null," Jan"," Feb"," Mar"," Apr"," May"," Jun"," Jul"," Aug"," Sep"," Oct"," Nov"," Dec","Winter Peak","Summer Peak",null,null,null,"GROWTH"]
[2024,3349.36,3038.4,2893.97,2293.16,2232.38,2458.67,2558.14,2458.7199999999998,2358.96,2159.6999999999998,2626.17,3013.86,{"$f":"MAX(B3:C3,M3)","v":3349.36},{"$f":"MAX(G3:J3)","v":2558.14},null,null,null,{"$f":"3300-N3","v":-49.360000000000127}]
[2025,3369.61,3111.82,2879.53,2255.27,2346.75,2491.5700000000002,2590.02,2491.6,2391.79,2221.63,2779.07,3124.6,3369.61,2590.02,null,null,null,{"$f":"N4-N3","v":20.25}]
[2026,3400.15,3165.8,2887.63,2383.96,2323.7800000000002,2505.54,2603.1999999999998,2505.5300000000002,2405.62,2274.65,2808.52,3120.26,3400.15,2603.1999999999998,null,null,null,30.539999999999964]
[2027,3419.38,3181.43,2965.68,2397.5,2363.58,2520.6799999999998,2618.5100000000002,2520.5100000000002,2420.61,2348.04,2846.21,3174.7,3419.38,2618.5100000000002,null,null,null,19.230000000000018]
[2028,3452.3,3223.87,3042.88,2338.35,2361.63,2541.9,2640.23,2541.88,2442.08,2359.79,2825.81,3121.29,3452.3,2640.23,null,null,null,32.920000000000073]
[2029,3466.98,3263.24,3045.46,2424.92,2376.73,2558.0700000000002,2655.67,2557.9899999999998,2458.16,2350.88,2834.54,3155.93,3466.98,2655.67,null,null,null,14.679999999999836]
[2030,3483.84,3270.6,3057,2438.44,2384.71,2571.4,2669.11,2571.4299999999998,2471.59,2332.86,2806.63,3176.83,3483.84,2669.11,null,null,null,16.860000000000127]
[2031,3503.66,3283.18,3026.92,2383.83,2437.6,2588.86,2686.41,2588.89,2489.06,2342.17,2899.76,3258.45,3503.66,2686.41,null,null,null,19.819999999999709]
[2032,3535.1,3306.88,3057.75,2469.89,2437.14,2609.46,2708.09,2609.36,2509.37,2417.63,2933.07,3272.14,3535.1,2708.09,null,null,null,31.440000000000055]
[2033,3551.2,3324.08,3118.22,2442.16,2459.7199999999998,2628.97,2726.78,2628.95,2529.0700000000002,2418.81,2947.51,3213.25,3551.2,2726.78,null,null,null,16.099999999999909]
[2034,3577.93,3381.56,3144.46,2406.81,2449.37,2650.63,2748.19,2650.6,2550.77,2437.5700000000002,2921.72,3228.62,3577.93,2748.19,null,null,null,26.730000000000018]
[2035,3606.8,3405.81,3157.58,2513.77,2469.5300000000002,2673.21,2770.85,2673.13,2573.2800000000002,2444.5,2940.38,3251.46,3606.8,2770.85,null,null,null,28.870000000000346]
[2036,3651.36,3423.34,3144.25,2481.25,2533.08,2705.06,2803.5,2705.11,2605.2399999999998,2430.3200000000002,2991.82,3369.94,3651.36,2803.5,null,null,null,44.559999999999945]
[2037,3672.98,3442.63,3111.09,2543.39,2504.29,2729.97,2827.76,2730.01,2630.01,2440.23,3020.79,3371.88,3672.98,2827.76,null,null,null,21.619999999999891]
[2038,3704.11,3456.64,3193.46,2585.0100000000002,2562.48,2756.14,2854.06,2756.03,2656.02,2506.65,3061.37,3416.8,3704.11,2854.06,null,null,null,31.130000000000109]
[2039,3734.46,3500.98,3256.01,2560.66,2586.31,2781.42,2879.39,2781.45,2681.51,2529.1,3091.57,3369.33,3734.46,2879.39,null,null,null,30.349999999999909]
[2040,3773.49,3541.49,3289.32,2621.6,2577.94,2807.83,2906.44,2807.76,2707.87,2544.9499999999998,3064.94,3392.74,3773.49,2906.44,null,null,null,39.029999999999745]
[2041,3794.46,3537.01,3311.06,2642.37,2595.16,2832.32,2930.27,2832.45,2732.52,2516.61,3060.13,3441.28,3794.46,2930.27,null,null,null,20.970000000000255]
[2042,3822.06,3570.32,3280.65,2591.5100000000002,2659.07,2857.2,2955.03,2857.28,2757.36,2526.34,3102.71,3516.17,3822.06,2955.03,null,null,null,27.599999999999909]
[2043,3879.4,3623.87,3329.86,2630.38,2698.96,2900.06,2999.35,2900.14,2798.72,2564.2399999999998,3149.25,3568.92,3879.4,2999.35,null,null,null,57.340000000000146]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AVOIDED COST AVERAGE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"10 year avg",{"$f":"AVERAGE(S3:S12)","v":15.247999999999957}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"15 year avg",{"$f":"AVERAGE(S3:S17)","v":20.359333333333325}]

{"sheet":"CapCosts","index":2,"n_rows":56,"n_cols":22,"rows_kept":56,"cut":false,"hidden":false,"merged":[[4,0,4,1]]}
[null,null,null,null,null,null,null,"GAS",null,null,null,null,null,null,"GAS"]
[null,null,null,null,null,null,null,"Peaking",null,null,null,null,null,null,"Intermediate",null,null,null,null,null,"Reciprocating Internal Combustion Engine (RICE)"]
[null,null,null,null,null,null,null,null,"FCR",null,null,"FCR",null,null,"CC"]
[null,null,null,null,null,null,null,0,{"$f":"'AC Cost'!$O$9","v":0.111},null,100,{"$f":"'AC Cost'!$O$9","v":0.111},null,null,0,0,null,0,0,null,216,{"$f":"'AC Cost'!$O$9","v":0.111}]
["ESC"]
["RICE","GAS",null,null,null,null,null,"$/kW","K$/Yr",null,"$/kW","K$/Yr",null,null,"$/kW","K$/Yr",null,"$/kW","K$/Yr",null,"$/kW","K$/Yr"]
[null,null,2010]
[null,null,2012,0,{"$f":"ROUND(D8*$D$4*$E$4,-2)","v":0},null,null,0,{"$f":"ROUND(H8*$H$4*$I$4,-2)","v":0},null,0,{"$f":"ROUND(K8*$K$4*$L$4,-2)","v":0},null,null,0,{"$f":"ROUND(O8*$O$4*$P$4,-2)","v":0},null,0,{"$f":"ROUND(R8*$R$4*$S$4,-2)","v":0},null,null,{"$f":"ROUND(U8*$U$4*$V$4,-2)","v":0}]
[null,null,{"$f":"C8+1","v":2013},{"$f":"D8*(($A9/100)+1)","v":0},0,null,null,{"$f":"H8*(($B9/100)+1)","v":0},0,null,{"$f":"K8*(($B9/100)+1)","v":0},0,null,null,0,0,null,0,0,null,null,0]
[null,null,2014,0,0,null,null,0,0,null,0,0,null,null,0,0,null,0,0,null,null,0]
[null,null,2015,0,0,null,null,0,0,null,0,0,null,null,0,0,null,0,0,null,null,0]
[null,null,2016,0,0,null,null,0,0,null,0,0,null,null,0,0,null,0,0,null,null,0]
[null,null,2017,0,0,null,null,0,0,null,0,0,null,null,0,0,null,0,0,null,null,0]
[null,null,2018,0,0,null,null,0,0,null,0,0,null,null,0,0,null,0,0,null,null,0]
[null,null,2019,0,0,null,null,0,0,null,0,0,null,null,0,0,null,0,0,null,null,0]
[null,null,2020,0,0,null,null,0,0,null,0,0,null,null,0,0,null,0,0,null,null,0]
[null,null,2021,0,0,null,null,0,0,null,0,0,null,null,0,0,null,0,0,null,null,0]
[null,null,2022,0,0,null,null,0,0,null,0,0,null,null,0,0,null,0,0,null,null,0]
[null,null,2023,0,0,null,null,0,0,null,0,0,null,null,0,0,null,0,0,null,null,0]
[2.4,2.4,2024,0,0,null,null,0,0,null,1103,12200,null,null,0,0,null,0,0,null,2200,52700]
[2.4,2.4,2025,0,0,null,null,0,0,null,1129.472,12500,null,null,0,0,null,0,0,null,{"$f":"U20*(($B21/100)+1)","v":2252.8000000000002},54000]
[2.4,2.4,2026,0,0,null,null,0,0,null,1156.579328,12800,null,null,0,0,null,0,0,null,2306.8672000000001,55300]
[2.4,2.4,2027,0,0,null,null,0,0,null,1184.3372318720001,13100,null,null,0,0,null,0,0,null,2362.2320128000001,56600]
[2.4,2.4,2028,0,0,null,null,0,0,null,1212.761325436928,13500,null,null,0,0,null,0,0,null,2418.9255811072003,58000]
[2.4,2.4,2029,0,0,null,null,0,0,null,1241.8675972474143,13800,null,null,0,0,null,0,0,null,2476.9797950537732,59400]
[2.4,2.4,2030,0,0,null,null,0,0,null,1271.6724195813522,14100,null,null,0,0,null,0,0,null,2536.4273101350636,60800]
[2.4,2.4,2031,0,0,null,null,0,0,null,1302.1925576513047,14500,null,null,0,0,null,0,0,null,2597.3015655783051,62300]
[2.4,2.4,2032,0,0,null,null,0,0,null,1333.445179034936,14800,null,null,0,0,null,0,0,null,2659.6368031521847,63800]
[2.4,2.4,2033,0,0,null,null,0,0,null,1365.4478633317744,15200,null,null,0,0,null,0,0,null,2723.4680864278371,65300]
[2.4,2.4,2034,0,0,null,null,0,0,null,1398.218612051737,15500,null,null,0,0,null,0,0,null,2788.8313205021054,66900]
[2.4,2.4,2035,0,0,null,null,0,0,null,1431.7758587409787,15900,null,null,0,0,null,0,0,null,2855.7632721941559,68500]
[2.4,2.4,2036,0,0,null,null,0,0,null,1466.1384793507623,16300,null,null,0,0,null,0,0,null,2924.3015907268159,70100]
[2.4,2.4,2037,0,0,null,null,0,0,null,1501.3258028551807,16700,null,null,0,0,null,0,0,null,2994.4848289042598,71800]
[2.4,2.4,2038,0,0,null,null,0,0,null,1537.3576221237049,17100,null,null,0,0,null,0,0,null,3066.3524647979621,73500]
[2.4,2.4,2039,0,0,null,null,0,0,null,1574.2542050546738,17500,null,null,0,0,null,0,0,null,3139.9449239531132,75300]
[2.4,2.4,2040,0,0,null,null,0,0,null,1612.0363059759859,17900,null,null,0,0,null,0,0,null,3215.3036021279881,77100]
[2.4,2.4,2041,0,0,null,null,0,0,null,1650.7251773194096,18300,null,null,0,0,null,0,0,null,3292.4708885790601,78900]
[2.4,2.4,2042,0,0,null,null,0,0,null,1690.3425815750754,18800,null,null,0,0,null,0,0,null,3371.4901899049578,80800]
[2.4,2.4,2043,0,{"$f":"ROUND(D39*$D$4*$E$4,-2)","v":0},null,null,0,{"$f":"ROUND(H39*$H$4*$I$4,-2)","v":0},null,1730.9108035328773,{"$f":"ROUND(K39*$K$4*$L$4,-2)","v":19200},null,null,0,{"$f":"ROUND(O39*$O$4*$P$4,-2)","v":0},null,0,{"$f":"ROUND(R39*$R$4*$S$4,-2)","v":0},null,3452.4059544626771,{"$f":"ROUND(U39*$U$4*$V$4,-2)","v":82800}]
[2.4,2.4,2044,0,{"$f":"ROUND(D40*$D$4*$E$4,-2)","v":0},null,null,0,{"$f":"ROUND(H40*$H$4*$I$4,-2)","v":0},null,1772.4526628176664,{"$f":"ROUND(K40*$K$4*$L$4,-2)","v":19700},null,null,0,{"$f":"ROUND(O40*$O$4*$P$4,-2)","v":0},null,0,{"$f":"ROUND(R40*$R$4*$S$4,-2)","v":0},null,3535.2636973697813,{"$f":"ROUND(U40*$U$4*$V$4,-2)","v":84800}]
[2.4,2.4,2045,0,0,null,null,0,0,null,1814.9915267252904,20100,null,null,0,0,null,0,0,null,3620.1100261066563,86800]
[2.4,2.4,2046,0,0,null,null,0,0,null,1858.5513233666975,20600,null,null,0,0,null,0,0,null,3706.9926667332161,88900]
[2.4,2.4,2047,0,0,null,null,0,0,null,1903.1565551274982,21100,null,null,0,0,null,0,0,null,3795.9604907348134,91000]
[2.4,2.4,2048,0,0,null,null,0,0,null,1948.8323124505582,21600,null,null,0,0,null,0,0,null,3887.0635425124492,93200]
[2.4,2.4,2049,0,0,null,null,0,0,null,1995.6042879493716,22200,null,null,0,0,null,0,0,null,3980.3530675327479,95400]
[2.4,2.4,2050,0,0,null,null,0,0,null,2043.4987908601565,22700,null,null,0,0,null,0,0,null,4075.8815411535338,97700]
[2.4,2.4,2051,0,0,null,null,0,0,null,2092.5427618408003,23200,null,null,0,0,null,0,0,null,4173.7026981412191,100100]
[2.4,2.4,2052,0,0,null,null,0,0,null,2142.7637881249793,23800,null,null,0,0,null,0,0,null,4273.8715628966083,102500]
[2.4,2.4,2053,0,0,null,null,0,0,null,2194.190119039979,24400,null,null,0,0,null,0,0,null,4376.4444804061268,104900]
[2.4,2.4,2054,0,0,null,null,0,0,null,2246.8506818969386,24900,null,null,0,0,null,0,0,null,4481.4791479358737,107400]
[2.4,2.4,2055,0,0,null,null,0,0,null,2300.7750982624652,25500,null,null,0,0,null,0,0,null,4589.0346474863345,110000]
[2.4,2.4,2056,0,0,null,null,0,0,null,2355.9937006207642,26200,null,null,0,0,null,0,0,null,4699.1714790260066,112700]
[2.4,2.4,2057,0,{"$f":"ROUND(D53*$D$4*$E$4,-2)","v":0},null,null,0,{"$f":"ROUND(H53*$H$4*$I$4,-2)","v":0},null,2412.5375494356626,{"$f":"ROUND(K53*$K$4*$L$4,-2)","v":26800},null,null,0,{"$f":"ROUND(O53*$O$4*$P$4,-2)","v":0},null,0,{"$f":"ROUND(R53*$R$4*$S$4,-2)","v":0},null,4811.9515945226312,{"$f":"ROUND(U53*$U$4*$V$4,-2)","v":115400}]
[2.4,2.4,2058,0,0,null,null,0,0,null,2470.4384506221186,27400,null,null,0,0,null,0,0,null,4927.4384327911748,118100]
[2.4,2.4,2059,0,0,null,null,0,0,null,2529.7289734370493,28100,null,null,0,0,null,0,0,null,5045.6969551781631,121000]
[2.4,2.4,2060,0,0,null,null,0,0,null,2590.4424687995383,28800,null,null,0,0,null,0,0,null,5166.7936821024387,123900]

{"sheet":"AC Cost","index":3,"n_rows":70,"n_cols":33,"rows_kept":70,"cut":false,"hidden":false,"merged":[[1,14,1,15]]}
["INPUT DATA:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EAST KENTUCKY POWER COOPERATIVE AVOIDED CAPACITY COSTS",null,null,null,null,null,null,null,"REVISION DATE:"]
[null,"ITERATION BASE YEAR:",null,null,2024,null,null,null,null,"CARRYING CHARGE RATES ",null,null,null,null,"GENERATION",null,"TRANSMISSION",null,null,null,null,null,null,"Year","Base","Deferred",null,null,null,null,null,{"$f":"TODAY()","v":"2024-05-29"}]
[null,null,"STUDY TERM",null,10,"YRS",null,null,null,null,null,null,null,null,"GAS","RICE",null,null,"FCR","Dep","Int","TIER","Tax & Ins",2024,368754.75927416037,363304.63728158968]
[null,null,"CONSTR NG:",null,2,"YRS",null,null,null,null,null,null,"INTEREST RATE",4.4999999999999998E-2,0.06,0.06,{"$f":"N10","v":4.4999999999999998E-2},"RICE",{"$f":"(T4+(U4*V4)+W4)/100","v":0.11100000000000002},2.5,6,1.35,0.5,2025,420882.04538754426,415299.16389810515,null,null,"To run macro:"]
[null,null,"CONSTR RICE:",null,2,"YRS",null,null,null,null,null,null,"SINKING FUND DEPRECIATION RATE (30 YEARS)",{"$f":"N4/(((1+N4)^40)-1)","v":9.3431466095893981E-3},2.5000000000000001E-2,2.5000000000000001E-2,{"$f":"Q4/(((1+Q4)^35)-1)","v":1.2270447836170491E-2},"GAS",{"$f":"(T5+(U5*V5)+W5)/100","v":0.11100000000000002},2.5,6,1.35,0.5,2026,431117.0885020459,425398.20259074221,null,null,"CTRL-H"]
[null,null,"LEADTIME SEASONAL:",null,0,"YR",null,null,null,null,null,"MARGINS (TIER):",1.35,{"$f":"($M$6-1)*N4","v":1.5750000000000004E-2},{"$f":"($M$6-1)*O4","v":2.1000000000000005E-2},{"$f":"($M$6-1)*P4","v":2.1000000000000005E-2},{"$f":"($M$6-1)*Q4","v":1.5750000000000004E-2},null,null,null,null,null,null,2027,441602.52861309185,435744.31371581519,null,null,"or"]
[null,null,"LEADTIME, L-T PURCH:",null,2,"YRS",null,null,null,null,null,"TAXES & INSURANCE RATE",null,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,4.2649999999999997E-3,null,null,null,null,null,null,2028,452344.52902356861,446343.57897293271,null,null,"Click!"]
[null,null,null,null,null,null,null,null,null,null,null,null,"OPERATION AND MAINTENANCE RATE",null,null,null,0.04,null,null,null,null,null,null,2029,463349.40573532309,457202.23074777244]
[null,null,null,null,null,null,null,null,null,null,null,null,"CARRYING CHARGE RATE",4.4999999999999998E-2,{"$f":"SUM(O4:O8)","v":0.111},{"$f":"SUM(P4:P8)","v":0.111},{"$f":"SUM(Q4:Q8)","v":0.11728544783617051},null,null,null,null,null,null,2030,474623.63125982427,468326.65587280213]
[null,null,null,null,null,null,null,null,null,null,null,null,"INTEREST RATE:",4.4999999999999998E-2,null,null,null,null,null,null,null,null,null,2031,486173.83852469618,479723.39948262199]
[null,null,null,null,null,null,null,null,null,null,null,null,"DISCOUNT RATE:",4.4999999999999998E-2,null,null,null,null,null,null,null,null,null,2032,498006.82487855374,491399.16896633338]
["BASE PLAN PRESENT WORTH ANALYSIS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2033,510129.55619663943,503360.83801939525]
[]
[null,"GAS",null,null,null,null,null,null,"Reciprocating Internal Combustion Engine (RICE)",null,null,null,null,"TRANSMISSION",null,null,null,"LONG TERM PURCH",null,null,null,"FIXED O&M",null,null,null,null,null,null,"SEASONAL PURCHASES",null,null,null,"PRESENT WORTH"]
[null,null,"CC","CC","CT","CT","TOTAL","P.W. of",null,null,null,"TOTAL","P.W. of",null,null,"TOTAL","P.W. of",null,null,null,"(6Mo)","GAS",null,"RICE",null,"L-T Purch",null,"TOTAL",null,null,"TOTAL","TOTAL","OF"]
[null,"ESC.",null,null,null,null,"COST","PMTS","ESC",null,null,"COST","PMTS (1)","ESC",null,"COST","PMTS","ESC.","$/kW-","AVG","TOT COST","ESC",null,"ESC",null,"ESC",null,"COST",null,"AVG.","COST","ANNUAL COSTS","ANNUAL COSTS"]
["YEAR","(%)","$/KW","MW","$/KW","MW","($1000)","($1000)","(%)","$/KW","MW","($1000)","($1000)","(%)","$/KW","($1000)","($1000)","(%)","Mo.","MW","($1000)","(%)","($/kW)","(%)","($/kW)","(%)","($/kW)","($1000)","$/kW-Mo","MW","($1000)","($1000)","($1000)"]
[{"$f":"CapCosts!C20","v":2024},{"$f":"CapCosts!B20","v":2.4},{"$f":"CapCosts!O11","v":0},{"$f":"IF(A18>$E$2+$E$3-1,0,IF(A18<$E$2,0,Additions!E10))","v":0},{"$f":"CapCosts!K20","v":1103},{"$f":"IF(A18>$E$2+$E$3-1,0,IF(A18<$E$2,0,Additions!C10))","v":0},{"$f":"C18*D18+E18*F18","v":0},{"$f":"PV($N$11,32,-$P$9*G18)","v":0},{"$f":"CapCosts!A20","v":2.4},{"$f":"CapCosts!U20","v":2200},{"$f":"IF(A18>$E$2+$E$3-1,0,IF(A18<$E$2,0,Additions!H10))","v":0},{"$f":"J18*K18","v":0},{"$f":"PV($N$11,32,-$P$9*'AC Cost'!L18)","v":0},3,88.55,{"$f":"IF(A18<$E$2,0,(D19+F19+K19)*O18)","v":1771},{"$f":"PV($N$11,32,-$Q$9*P18)","v":3487.2629653764939},3,3.07,{"$f":"IF($A18>$E$2+$E$3-1,0,IF($A18<$E$2,0,Additions!F10))","v":0},{"$f":"S18*T18*6","v":0},1.5,5.83,1.5,5.83,1.5,0,{"$f":"IF($A18>$E$2+$E$3-1,0,(SUM($D$18:D18)+SUM($F$18:F18))*W18+SUM($K$18:K18)*Y18+SUM($U$18:U18)*AA18)","v":0},null,null,null,{"$f":"H18+M18+Q18+U18+AB18","v":3487.2629653764939},{"$f":"PV($N$11,A18-$E$2,,-AF18,)","v":3487.2629653764939}]
[{"$f":"A18+1","v":2025},{"$f":"CapCosts!B21","v":2.4},{"$f":"CapCosts!O12","v":0},{"$f":"IF(A19>$E$2+$E$3-1,0,IF(A19<$E$2,0,Additions!E11))","v":0},{"$f":"CapCosts!K21","v":1129.472},{"$f":"IF(A19>$E$2+$E$3-1,0,IF(A19<$E$2,0,Additions!C11))","v":20},{"$f":"C19*D19+E19*F19","v":22589.439999999999},42096.932351738156,{"$f":"CapCosts!A21","v":2.4},{"$f":"CapCosts!U21","v":2252.8000000000002},{"$f":"IF(A19>$E$2+$E$3-1,0,IF(A19<$E$2,0,Additions!H11))","v":0},{"$f":"J19*K19","v":0},{"$f":"PV($N$11,32,-$P$9*'AC Cost'!L19)","v":0},3,{"$f":"O18*(1+N19/100)","v":91.206500000000005},{"$f":"IF(A19<$E$2,0,(D20+F20+K20)*O19)","v":1824.13},3591.8808543377891,3,{"$f":"S18*(1+R19/100)","v":3.1621000000000001},{"$f":"IF($A19>$E$2+$E$3-1,0,IF($A19<$E$2,0,Additions!F11))","v":0},{"$f":"S19*T19*6","v":0},1.5,{"$f":"W18*(1+V19/100)","v":5.9174499999999997},1.5,{"$f":"Y18*(1+X19/100)","v":5.9174499999999997},1.5,{"$f":"AA18*(1+Z19/100)","v":0},{"$f":"IF($A19>$E$2+$E$3-1,0,(SUM($D$18:D19)+SUM($F$18:F19))*W19+SUM($K$18:K19)*Y19+SUM($U$18:U19)*AA19)","v":118.34899999999999},null,null,null,{"$f":"H19+M19+Q19+U19+AB19","v":45807.162206075947},43834.604981890865]
[{"$f":"A19+1","v":2026},{"$f":"CapCosts!B22","v":2.4},{"$f":"CapCosts!O13","v":0},{"$f":"IF(A20>$E$2+$E$3-1,0,IF(A20<$E$2,0,Additions!E12))","v":0},{"$f":"CapCosts!K22","v":1156.579328},{"$f":"IF(A20>$E$2+$E$3-1,0,IF(A20<$E$2,0,Additions!C12))","v":20},{"$f":"C20*D20+E20*F20","v":23131.58656},43107.25872817987,{"$f":"CapCosts!A22","v":2.4},{"$f":"CapCosts!U22","v":2306.8672000000001},{"$f":"IF(A20>$E$2+$E$3-1,0,IF(A20<$E$2,0,Additions!H12))","v":0},0,{"$f":"PV($N$11,32,-$P$9*'AC Cost'!L20)","v":0},3,{"$f":"O19*(1+N20/100)","v":93.942695000000015},1878.8539000000003,3699.637279967923,3,{"$f":"S19*(1+R20/100)","v":3.2569630000000003},{"$f":"IF($A20>$E$2+$E$3-1,0,IF($A20<$E$2,0,Additions!F12))","v":0},0,1.5,{"$f":"W19*(1+V20/100)","v":6.0062117499999994},1.5,{"$f":"Y19*(1+X20/100)","v":6.0062117499999994},1.5,{"$f":"AA19*(1+Z20/100)","v":0},{"$f":"IF($A20>$E$2+$E$3-1,0,(SUM($D$18:D20)+SUM($F$18:F20))*W20+SUM($K$18:K20)*Y20+SUM($U$18:U20)*AA20)","v":240.24846999999997},null,null,null,47047.144478147791,43082.479318832258]
[2027,{"$f":"CapCosts!B23","v":2.4},{"$f":"CapCosts!O14","v":0},{"$f":"IF(A21>$E$2+$E$3-1,0,IF(A21<$E$2,0,Additions!E13))","v":0},{"$f":"CapCosts!K23","v":1184.3372318720001},{"$f":"IF(A21>$E$2+$E$3-1,0,IF(A21<$E$2,0,Additions!C13))","v":20},23686.744637440002,44141.832937656196,{"$f":"CapCosts!A23","v":2.4},{"$f":"CapCosts!U23","v":2362.2320128000001},{"$f":"IF(A21>$E$2+$E$3-1,0,IF(A21<$E$2,0,Additions!H13))","v":0},0,{"$f":"PV($N$11,32,-$P$9*'AC Cost'!L21)","v":0},3,96.760975850000023,1935.2195170000005,3810.626398366961,3,3.3546718900000005,{"$f":"IF($A21>$E$2+$E$3-1,0,IF($A21<$E$2,0,Additions!F13))","v":0},0,1.5,6.0963049262499984,1.5,6.0963049262499984,1.5,0,{"$f":"IF($A21>$E$2+$E$3-1,0,(SUM($D$18:D21)+SUM($F$18:F21))*W21+SUM($K$18:K21)*Y21+SUM($U$18:U21)*AA21)","v":365.7782955749999},null,null,null,48318.23763159816,42341.107550487592]
[2028,{"$f":"CapCosts!B24","v":2.4},{"$f":"CapCosts!O15","v":0},{"$f":"IF(A22>$E$2+$E$3-1,0,IF(A22<$E$2,0,Additions!E14))","v":0},{"$f":"CapCosts!K24","v":1212.761325436928},{"$f":"IF(A22>$E$2+$E$3-1,0,IF(A22<$E$2,0,Additions!C14))","v":20},24255.22650873856,45201.236928159939,{"$f":"CapCosts!A24","v":2.4},{"$f":"CapCosts!U24","v":2418.9255811072003},{"$f":"IF(A22>$E$2+$E$3-1,0,IF(A22<$E$2,0,Additions!H14))","v":0},0,{"$f":"PV($N$11,32,-$P$9*'AC Cost'!L22)","v":0},3,99.663805125500019,1993.2761025100003,3924.9451903179697,3,3.4553120467000005,{"$f":"IF($A22>$E$2+$E$3-1,0,IF($A22<$E$2,0,Additions!F14))","v":0},0,1.5,6.1877495001437479,1.5,6.1877495001437479,1.5,0,{"$f":"IF($A22>$E$2+$E$3-1,0,(SUM($D$18:D22)+SUM($F$18:F22))*W22+SUM($K$18:K22)*Y22+SUM($U$18:U22)*AA22)","v":495.01996001149985},null,null,null,49621.202078489412,41610.421885648509]
[2029,{"$f":"CapCosts!B25","v":2.4},{"$f":"CapCosts!O16","v":0},{"$f":"IF(A23>$E$2+$E$3-1,0,IF(A23<$E$2,0,Additions!E15))","v":0},{"$f":"CapCosts!K25","v":1241.8675972474143},{"$f":"IF(A23>$E$2+$E$3-1,0,IF(A23<$E$2,0,Additions!C15))","v":20},24837.351944948285,46286.066614435775,{"$f":"CapCosts!A25","v":2.4},{"$f":"CapCosts!U25","v":2476.9797950537732},{"$f":"IF(A23>$E$2+$E$3-1,0,IF(A23<$E$2,0,Additions!H15))","v":0},0,{"$f":"PV($N$11,32,-$P$9*'AC Cost'!L23)","v":0},3,102.65371927926502,2053.0743855853002,4042.6935460275081,3,3.5589714081010007,{"$f":"IF($A23>$E$2+$E$3-1,0,IF($A23<$E$2,0,Additions!F15))","v":0},0,1.5,6.2805657426459032,1.5,6.2805657426459032,1.5,0,{"$f":"IF($A23>$E$2+$E$3-1,0,(SUM($D$18:D23)+SUM($F$18:F23))*W23+SUM($K$18:K23)*Y23+SUM($U$18:U23)*AA23)","v":628.05657426459027},null,null,null,50956.816734727872,40890.350915125957]
[2030,{"$f":"CapCosts!B26","v":2.4},{"$f":"CapCosts!O17","v":0},{"$f":"IF(A24>$E$2+$E$3-1,0,IF(A24<$E$2,0,Additions!E16))","v":0},{"$f":"CapCosts!K26","v":1271.6724195813522},{"$f":"IF(A24>$E$2+$E$3-1,0,IF(A24<$E$2,0,Additions!C16))","v":20},25433.448391627044,47396.932213182234,{"$f":"CapCosts!A26","v":2.4},{"$f":"CapCosts!U26","v":2536.4273101350636},{"$f":"IF(A24>$E$2+$E$3-1,0,IF(A24<$E$2,0,Additions!H16))","v":0},0,{"$f":"PV($N$11,32,-$P$9*'AC Cost'!L24)","v":0},3,105.73333085764297,2114.6666171528595,4163.9743524083342,3,3.6657405503440308,{"$f":"IF($A24>$E$2+$E$3-1,0,IF($A24<$E$2,0,Additions!F16))","v":0},0,1.5,6.3747742287855909,1.5,6.3747742287855909,1.5,0,{"$f":"IF($A24>$E$2+$E$3-1,0,(SUM($D$18:D24)+SUM($F$18:F24))*W24+SUM($K$18:K24)*Y24+SUM($U$18:U24)*AA24)","v":764.97290745427085},null,null,null,52325.879473044835,40180.819849008134]
[2031,{"$f":"CapCosts!B27","v":2.4},{"$f":"CapCosts!O18","v":0},{"$f":"IF(A25>$E$2+$E$3-1,0,IF(A25<$E$2,0,Additions!E17))","v":0},{"$f":"CapCosts!K27","v":1302.1925576513047},{"$f":"IF(A25>$E$2+$E$3-1,0,IF(A25<$E$2,0,Additions!C17))","v":20},26043.851153026095,48534.458586298613,{"$f":"CapCosts!A27","v":2.4},{"$f":"CapCosts!U27","v":2597.3015655783051},{"$f":"IF(A25>$E$2+$E$3-1,0,IF(A25<$E$2,0,Additions!H17))","v":0},0,{"$f":"PV($N$11,32,-$P$9*'AC Cost'!L25)","v":0},3,108.90533078337226,2178.1066156674451,4288.8935829805841,3,3.775712766854352,{"$f":"IF($A25>$E$2+$E$3-1,0,IF($A25<$E$2,0,Additions!F17))","v":0},0,1.5,6.470395842217374,1.5,6.470395842217374,1.5,0,{"$f":"IF($A25>$E$2+$E$3-1,0,(SUM($D$18:D25)+SUM($F$18:F25))*W25+SUM($K$18:K25)*Y25+SUM($U$18:U25)*AA25)","v":905.85541791043238},null,null,null,53729.20758718963,39481.750743795077]
[2032,{"$f":"CapCosts!B28","v":2.4},{"$f":"CapCosts!O19","v":0},{"$f":"IF(A26>$E$2+$E$3-1,0,IF(A26<$E$2,0,Additions!E18))","v":0},{"$f":"CapCosts!K28","v":1333.445179034936},{"$f":"IF(A26>$E$2+$E$3-1,0,IF(A26<$E$2,0,Additions!C18))","v":20},26668.903580698719,49699.285592369772,{"$f":"CapCosts!A28","v":2.4},{"$f":"CapCosts!U28","v":2659.6368031521847},{"$f":"IF(A26>$E$2+$E$3-1,0,IF(A26<$E$2,0,Additions!H18))","v":0},0,{"$f":"PV($N$11,32,-$P$9*'AC Cost'!L26)","v":0},3,112.17249070687343,2243.4498141374688,4417.5603904700019,3,3.8889841498599824,{"$f":"IF($A26>$E$2+$E$3-1,0,IF($A26<$E$2,0,Additions!F18))","v":0},0,1.5,6.567451779850634,1.5,6.567451779850634,1.5,0,{"$f":"IF($A26>$E$2+$E$3-1,0,(SUM($D$18:D26)+SUM($F$18:F26))*W26+SUM($K$18:K26)*Y26+SUM($U$18:U26)*AA26)","v":1050.7922847761015},null,null,null,55167.638267615876,38793.062719785492]
[2033,{"$f":"CapCosts!B29","v":2.4},{"$f":"CapCosts!O20","v":0},{"$f":"IF(A27>$E$2+$E$3-1,0,IF(A27<$E$2,0,Additions!E19))","v":0},{"$f":"CapCosts!K29","v":1365.4478633317744},{"$f":"IF(A27>$E$2+$E$3-1,0,IF(A27<$E$2,0,Additions!C19))","v":20},27308.957266635487,50892.068446586643,{"$f":"CapCosts!A29","v":2.4},{"$f":"CapCosts!U29","v":2723.4680864278371},{"$f":"IF(A27>$E$2+$E$3-1,0,IF(A27<$E$2,0,Additions!H19))","v":0},0,{"$f":"PV($N$11,32,-$P$9*'AC Cost'!L27)","v":0},3,115.53766542807963,0,0,3,4.0056536743557816,{"$f":"IF($A27>$E$2+$E$3-1,0,IF($A27<$E$2,0,Additions!F19))","v":0},0,1.5,6.6659635565483928,1.5,6.6659635565483928,1.5,0,{"$f":"IF($A27>$E$2+$E$3-1,0,(SUM($D$18:D27)+SUM($F$18:F27))*W27+SUM($K$18:K27)*Y27+SUM($U$18:U27)*AA27)","v":1199.8734401787108},null,null,null,52091.941886765351,35052.898344210007]
[2034,{"$f":"CapCosts!B30","v":2.4},{"$f":"CapCosts!O21","v":0},{"$f":"IF(A28>$E$2+$E$3-1,0,IF(A28<$E$2,0,Additions!E20))","v":0},{"$f":"CapCosts!K30","v":1398.218612051737},{"$f":"IF(A28>$E$2+$E$3-1,0,IF(A28<$E$2,0,Additions!C20))","v":0},0,0,{"$f":"CapCosts!A30","v":2.4},{"$f":"CapCosts!U30","v":2788.8313205021054},{"$f":"IF(A28>$E$2+$E$3-1,0,IF(A28<$E$2,0,Additions!H20))","v":0},0,{"$f":"PV($N$11,32,-$P$9*'AC Cost'!L28)","v":0},3,119.00379539092202,0,0,3,4.1258232845864553,{"$f":"IF($A28>$E$2+$E$3-1,0,IF($A28<$E$2,0,Additions!F20))","v":0},0,1.5,6.7659530098966183,1.5,6.7659530098966183,1.5,0,{"$f":"IF($A28>$E$2+$E$3-1,0,(SUM($D$18:D28)+SUM($F$18:F28))*W28+SUM($K$18:K28)*Y28+SUM($U$18:U28)*AA28)","v":0},null,null,null,0,0]
[2035,{"$f":"CapCosts!B31","v":2.4},{"$f":"CapCosts!O22","v":0},{"$f":"IF(A29>$E$2+$E$3-1,0,IF(A29<$E$2,0,Additions!E21))","v":0},{"$f":"CapCosts!K31","v":1431.7758587409787},{"$f":"IF(A29>$E$2+$E$3-1,0,IF(A29<$E$2,0,Additions!C21))","v":0},0,0,{"$f":"CapCosts!A31","v":2.4},{"$f":"CapCosts!U31","v":2855.7632721941559},{"$f":"IF(A29>$E$2+$E$3-1,0,IF(A29<$E$2,0,Additions!H21))","v":0},0,{"$f":"PV($N$11,32,-$P$9*'AC Cost'!L29)","v":0},3,122.57390925264968,0,0,3,4.2495979831240493,{"$f":"IF($A29>$E$2+$E$3-1,0,IF($A29<$E$2,0,Additions!F21))","v":0},0,1.5,6.867442305045067,1.5,6.867442305045067,1.5,0,{"$f":"IF($A29>$E$2+$E$3-1,0,(SUM($D$18:D29)+SUM($F$18:F29))*W29+SUM($K$18:K29)*Y29+SUM($U$18:U29)*AA29)","v":0},null,null,null,0,0]
[2036,{"$f":"CapCosts!B32","v":2.4},{"$f":"CapCosts!O23","v":0},{"$f":"IF(A30>$E$2+$E$3-1,0,IF(A30<$E$2,0,Additions!E22))","v":0},{"$f":"CapCosts!K32","v":1466.1384793507623},{"$f":"IF(A30>$E$2+$E$3-1,0,IF(A30<$E$2,0,Additions!C22))","v":0},0,0,{"$f":"CapCosts!A32","v":2.4},{"$f":"CapCosts!U32","v":2924.3015907268159},{"$f":"IF(A30>$E$2+$E$3-1,0,IF(A30<$E$2,0,Additions!H22))","v":0},0,{"$f":"PV($N$11,32,-$P$9*'AC Cost'!L30)","v":0},3,126.25112653022917,0,0,3,4.3770859226177707,{"$f":"IF($A30>$E$2+$E$3-1,0,IF($A30<$E$2,0,Additions!F22))","v":0},0,1.5,6.9704539396207421,1.5,6.9704539396207421,1.5,0,{"$f":"IF($A30>$E$2+$E$3-1,0,(SUM($D$18:D30)+SUM($F$18:F30))*W30+SUM($K$18:K30)*Y30+SUM($U$18:U30)*AA30)","v":0},null,null,null,0,0]
[2037,{"$f":"CapCosts!B33","v":2.4},{"$f":"CapCosts!O24","v":0},{"$f":"IF(A31>$E$2+$E$3-1,0,IF(A31<$E$2,0,Additions!E23))","v":0},{"$f":"CapCosts!K33","v":1501.3258028551807},{"$f":"IF(A31>$E$2+$E$3-1,0,IF(A31<$E$2,0,Additions!C23))","v":0},0,0,{"$f":"CapCosts!A33","v":2.4},{"$f":"CapCosts!U33","v":2994.4848289042598},{"$f":"IF(A31>$E$2+$E$3-1,0,IF(A31<$E$2,0,Additions!H23))","v":0},0,{"$f":"PV($N$11,32,-$P$9*'AC Cost'!L31)","v":0},3,130.03866032613604,0,0,3,4.5083985002963036,{"$f":"IF($A31>$E$2+$E$3-1,0,IF($A31<$E$2,0,Additions!F23))","v":0},0,1.5,7.0750107487150524,1.5,7.0750107487150524,1.5,0,{"$f":"IF($A31>$E$2+$E$3-1,0,(SUM($D$18:D31)+SUM($F$18:F31))*W31+SUM($K$18:K31)*Y31+SUM($U$18:U31)*AA31)","v":0},null,null,null,0,0]
[2038,{"$f":"CapCosts!B34","v":2.4},{"$f":"CapCosts!O25","v":0},{"$f":"IF(A32>$E$2+$E$3-1,0,IF(A32<$E$2,0,Additions!E24))","v":0},{"$f":"CapCosts!K34","v":1537.3576221237049},{"$f":"IF(A32>$E$2+$E$3-1,0,IF(A32<$E$2,0,Additions!C24))","v":0},0,0,{"$f":"CapCosts!A34","v":2.4},{"$f":"CapCosts!U34","v":3066.3524647979621},{"$f":"IF(A32>$E$2+$E$3-1,0,IF(A32<$E$2,0,Additions!H24))","v":0},0,{"$f":"PV($N$11,32,-$P$9*'AC Cost'!L32)","v":0},3,133.93982013592012,0,0,3,4.6436504553051927,{"$f":"IF($A32>$E$2+$E$3-1,0,IF($A32<$E$2,0,Additions!F24))","v":0},0,1.5,7.1811359099457777,1.5,7.1811359099457777,1.5,0,{"$f":"IF($A32>$E$2+$E$3-1,0,(SUM($D$18:D32)+SUM($F$18:F32))*W32+SUM($K$18:K32)*Y32+SUM($U$18:U32)*AA32)","v":0},null,null,null,0,0]
[2039,{"$f":"CapCosts!B35","v":2.4},{"$f":"CapCosts!O26","v":0},{"$f":"IF(A33>$E$2+$E$3-1,0,IF(A33<$E$2,0,Additions!E25))","v":0},{"$f":"CapCosts!K35","v":1574.2542050546738},{"$f":"IF(A33>$E$2+$E$3-1,0,IF(A33<$E$2,0,Additions!C25))","v":0},0,0,{"$f":"CapCosts!A35","v":2.4},{"$f":"CapCosts!U35","v":3139.9449239531132},{"$f":"IF(A33>$E$2+$E$3-1,0,IF(A33<$E$2,0,Additions!H25))","v":0},0,{"$f":"PV($N$11,32,-$P$9*'AC Cost'!L33)","v":0},3,137.95801473999774,0,0,3,4.7829599689643487,{"$f":"IF($A33>$E$2+$E$3-1,0,IF($A33<$E$2,0,Additions!F25))","v":0},0,1.5,7.2888529485949638,1.5,7.2888529485949638,1.5,0,{"$f":"IF($A33>$E$2+$E$3-1,0,(SUM($D$18:D33)+SUM($F$18:F33))*W33+SUM($K$18:K33)*Y33+SUM($U$18:U33)*AA33)","v":0},null,null,null,0,0]
[2040,{"$f":"CapCosts!B36","v":2.4},{"$f":"CapCosts!O27","v":0},{"$f":"IF(A34>$E$2+$E$3-1,0,IF(A34<$E$2,0,Additions!E26))","v":0},{"$f":"CapCosts!K36","v":1612.0363059759859},{"$f":"IF(A34>$E$2+$E$3-1,0,IF(A34<$E$2,0,Additions!C26))","v":0},0,0,{"$f":"CapCosts!A36","v":2.4},{"$f":"CapCosts!U36","v":3215.3036021279881},{"$f":"IF(A34>$E$2+$E$3-1,0,IF(A34<$E$2,0,Additions!H26))","v":0},0,{"$f":"PV($N$11,32,-$P$9*'AC Cost'!L34)","v":0},3,142.09675518219768,0,0,3,4.9264487680332794,{"$f":"IF($A34>$E$2+$E$3-1,0,IF($A34<$E$2,0,Additions!F26))","v":0},0,1.5,7.3981857428238875,1.5,7.3981857428238875,1.5,0,{"$f":"IF($A34>$E$2+$E$3-1,0,(SUM($D$18:D34)+SUM($F$18:F34))*W34+SUM($K$18:K34)*Y34+SUM($U$18:U34)*AA34)","v":0},null,null,null,0,0]
[2041,{"$f":"CapCosts!B37","v":2.4},{"$f":"CapCosts!O28","v":0},{"$f":"IF(A35>$E$2+$E$3-1,0,IF(A35<$E$2,0,Additions!E27))","v":0},{"$f":"CapCosts!K37","v":1650.7251773194096},{"$f":"IF(A35>$E$2+$E$3-1,0,IF(A35<$E$2,0,Additions!C27))","v":0},0,0,{"$f":"CapCosts!A37","v":2.4},{"$f":"CapCosts!U37","v":3292.4708885790601},{"$f":"IF(A35>$E$2+$E$3-1,0,IF(A35<$E$2,0,Additions!H27))","v":0},0,{"$f":"PV($N$11,32,-$P$9*'AC Cost'!L35)","v":0},3,146.3596578376636,0,0,3,5.0742422310742779,{"$f":"IF($A35>$E$2+$E$3-1,0,IF($A35<$E$2,0,Additions!F27))","v":0},0,1.5,7.5091585289662452,1.5,7.5091585289662452,1.5,0,{"$f":"IF($A35>$E$2+$E$3-1,0,(SUM($D$18:D35)+SUM($F$18:F35))*W35+SUM($K$18:K35)*Y35+SUM($U$18:U35)*AA35)","v":0},null,null,null,0,0]
[2042,{"$f":"CapCosts!B38","v":2.4},{"$f":"CapCosts!O29","v":0},{"$f":"IF(A36>$E$2+$E$3-1,0,IF(A36<$E$2,0,Additions!E28))","v":0},{"$f":"CapCosts!K38","v":1690.3425815750754},{"$f":"IF(A36>$E$2+$E$3-1,0,IF(A36<$E$2,0,Additions!C28))","v":0},0,0,{"$f":"CapCosts!A38","v":2.4},{"$f":"CapCosts!U38","v":3371.4901899049578},{"$f":"IF(A36>$E$2+$E$3-1,0,IF(A36<$E$2,0,Additions!H28))","v":0},0,{"$f":"PV($N$11,32,-$P$9*'AC Cost'!L36)","v":0},3,150.75044757279352,0,0,3,5.2264694980065061,{"$f":"IF($A36>$E$2+$E$3-1,0,IF($A36<$E$2,0,Additions!F28))","v":0},0,1.5,7.6217959069007382,1.5,7.6217959069007382,1.5,0,{"$f":"IF($A36>$E$2+$E$3-1,0,(SUM($D$18:D36)+SUM($F$18:F36))*W36+SUM($K$18:K36)*Y36+SUM($U$18:U36)*AA36)","v":0},null,null,null,0,0]
[2043,{"$f":"CapCosts!B39","v":2.4},{"$f":"CapCosts!O30","v":0},{"$f":"IF(A37>$E$2+$E$3-1,0,IF(A37<$E$2,0,Additions!E29))","v":0},{"$f":"CapCosts!K39","v":1730.9108035328773},{"$f":"IF(A37>$E$2+$E$3-1,0,IF(A37<$E$2,0,Additions!C29))","v":0},0,0,{"$f":"CapCosts!A39","v":2.4},{"$f":"CapCosts!U39","v":3452.4059544626771},{"$f":"IF(A37>$E$2+$E$3-1,0,IF(A37<$E$2,0,Additions!H29))","v":0},0,{"$f":"PV($N$11,32,-$P$9*'AC Cost'!L37)","v":0},3,155.27296099997733,0,0,3,5.383263582946701,{"$f":"IF($A37>$E$2+$E$3-1,0,IF($A37<$E$2,0,Additions!F29))","v":0},0,1.5,7.7361228455042488,1.5,7.7361228455042488,1.5,0,{"$f":"IF($A37>$E$2+$E$3-1,0,(SUM($D$18:D37)+SUM($F$18:F37))*W37+SUM($K$18:K37)*Y37+SUM($U$18:U37)*AA37)","v":0},null,null,null,0,0]
[2044,{"$f":"CapCosts!B40","v":2.4},{"$f":"CapCosts!O31","v":0},{"$f":"IF(A38>$E$2+$E$3-1,0,IF(A38<$E$2,0,Additions!E30))","v":0},{"$f":"CapCosts!K40","v":1772.4526628176664},{"$f":"IF(A38>$E$2+$E$3-1,0,IF(A38<$E$2,0,Additions!C30))","v":0},0,0,{"$f":"CapCosts!A40","v":2.4},{"$f":"CapCosts!U40","v":3535.2636973697813},{"$f":"IF(A38>$E$2+$E$3-1,0,IF(A38<$E$2,0,Additions!H30))","v":0},0,{"$f":"PV($N$11,32,-$P$9*'AC Cost'!L38)","v":0},3,159.93114982997665,0,0,3,5.5447614904351026,{"$f":"IF($A38>$E$2+$E$3-1,0,IF($A38<$E$2,0,Additions!F30))","v":0},0,1.5,7.8521646881868117,1.5,7.8521646881868117,1.5,0,{"$f":"IF($A38>$E$2+$E$3-1,0,(SUM($D$18:D38)+SUM($F$18:F38))*W38+SUM($K$18:K38)*Y38+SUM($U$18:U38)*AA38)","v":0},null,null,null,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL :",{"$f":"SUM(AG18:AG38)","v":368754.75927416037}]
["DEFERRED PLAN PRESENT WORTH ANALYSIS"]
[]
[]
[null,"GAS",null,null,null,null,null,null,"Reciprocating Internal Combustion Engine (RICE)",null,null,null,null,"TRANSMISSION",null,null,null,"LONG TERM PURCH",null,null,null,"FIXED O&M",null,null,null,null,null,null,"SEASONAL PURCHASES",null,null,null,"PRESENT WORTH"]
[null,null,"CC","CC","CT","CT","TOTAL","P.W. of",null,null,null,"TOTAL","P.W. of",null,null,"TOTAL","P.W. of",null,null,null,"(6Mo)","GAS",null,"COAL",null,"L-T Purch",null,"TOTAL",null,null,"TOTAL","TOTAL","OF"]
[null,"ESC.",null,null,null,null,"COST","PMTS","ESC",null,null,"COST","PMTS (1)","ESC",null,"COST","PMTS","ESC.","$/kW-","AVG","TOT COST","ESC",null,"ESC",null,"ESC",null,"COST",null,"AVG.","COST","ANNUAL COSTS","ANNUAL COSTS"]
["YEAR","(%)","$/KW","MW","$/KW","MW","($1000)","($1000)","(%)","$/KW","MW","($1000)","($1000)","(%)","$/KW","($1000)","($1000)","(%)","Mo.","MW","($1000)","(%)","($/kW)","(%)","($/kW)","(%)","($/kW)","($1000)","$/kW-Mo","MW","($1000)","($1000)","($1000)"]
[{"$f":"A18","v":2024},2.4,0,0,1103,0,{"$f":"C48*D48+E48*F48","v":0},{"$f":"PV($N$11,32,-$P$9*'AC Cost'!G48)","v":0},{"$f":"I18","v":2.4},{"$f":"J18","v":2200},{"$f":"K18","v":0},{"$f":"J48*K48","v":0},{"$f":"PV($N$11,32,-$P$9*'AC Cost'!L48)","v":0},{"$f":"N18","v":3},{"$f":"O18","v":88.55},{"$f":"IF(A48<$E$2,0,(D49+F49+K49)*O48)","v":1771},{"$f":"PV($N$11,32,-$Q$9*P48)","v":3487.2629653764939},{"$f":"R18","v":3},{"$f":"S18","v":3.07},{"$f":"T18","v":0},{"$f":"S48*T48*6","v":0},{"$f":"V18","v":1.5},5.83,1.5,5.83,1.5,0,0,null,null,null,{"$f":"H48+M48+Q48+U48+AB48","v":3487.2629653764939},{"$f":"PV($N$11,A48-$E$2,,-AF48,)","v":3487.2629653764939}]
[{"$f":"A19","v":2025},2.4,0,{"$f":"IF($A49-$E$2<=$E$4,D19,IF($A49-$E$2=$E$4+1,0,D18))","v":0},{"$f":"E19","v":1129.472},{"$f":"IF($A49-$E$2<=$E$4,F19,IF($A49-$E$2=$E$4+1,0,F18))","v":20},{"$f":"C49*D49+E49*F49","v":22589.439999999999},{"$f":"PV($N$11,32,-$P$9*'AC Cost'!G49)","v":42096.932351738156},{"$f":"I19","v":2.4},2252.8000000000002,{"$f":"IF($A49-$E$2<=$E$5,K19,IF($A49-$E$2=$E$5+1,0,K18))","v":0},{"$f":"J49*K49","v":0},{"$f":"PV($N$11,32,-$P$9*'AC Cost'!L49)","v":0},{"$f":"N19","v":3},91.206500000000005,{"$f":"IF(A49<$E$2,0,(D50+F50+K50)*O49)","v":1824.13},3591.8808543377891,{"$f":"R19","v":3},3.1621000000000001,{"$f":"IF($A49-$E$2<=$E$7,T19,IF($A49-$E$2=$E$7+1,0,T18))","v":0},{"$f":"S49*T49*6","v":0},{"$f":"V19","v":1.5},5.9174499999999997,1.5,5.9174499999999997,1.5,0,118.34899999999999,null,null,null,45807.162206075947,43834.604981890865]
[2026,2.4,0,0,1156.579328,20,23131.58656,{"$f":"PV($N$11,32,-$P$9*'AC Cost'!G50)","v":43107.25872817987},2.4,2306.8672000000001,0,0,{"$f":"PV($N$11,32,-$P$9*'AC Cost'!L50)","v":0},{"$f":"N20","v":3},93.942695000000015,0,0,3,3.2569630000000003,0,0,1.5,6.0062117499999994,1.5,6.0062117499999994,1.5,0,240.24846999999997,null,null,null,43347.507198179868,39694.610652851239]
[2027,2.4,0,0,1184.3372318720001,0,0,{"$f":"PV($N$11,32,-$P$9*'AC Cost'!G51)","v":0},2.4,2362.2320128000001,0,0,{"$f":"PV($N$11,32,-$P$9*'AC Cost'!L51)","v":0},{"$f":"N21","v":3},96.760975850000023,1935.2195170000005,3810.626398366961,3,3.3546718900000005,0,0,1.5,6.0963049262499984,1.5,6.0963049262499984,1.5,0,365.7782955749999,null,null,null,4176.4046939419604,3659.7692504603228]
[2028,2.4,0,0,1212.761325436928,20,24255.22650873856,{"$f":"PV($N$11,32,-$P$9*'AC Cost'!G52)","v":45201.236928159939},2.4,2418.9255811072003,0,0,{"$f":"PV($N$11,32,-$P$9*'AC Cost'!L52)","v":0},{"$f":"N22","v":3},99.663805125500019,1993.2761025100003,3924.9451903179697,3,3.4553120467000005,0,0,1.5,6.1877495001437479,1.5,6.1877495001437479,1.5,0,495.01996001149985,null,null,null,49621.202078489412,41610.421885648509]
[2029,2.4,0,0,1241.8675972474143,20,24837.351944948285,{"$f":"PV($N$11,32,-$P$9*'AC Cost'!G53)","v":46286.066614435775},2.4,2476.9797950537732,0,0,{"$f":"PV($N$11,32,-$P$9*'AC Cost'!L53)","v":0},{"$f":"N23","v":3},102.65371927926502,2053.0743855853002,4042.6935460275081,3,3.5589714081010007,0,0,1.5,6.2805657426459032,1.5,6.2805657426459032,1.5,0,628.05657426459027,null,null,null,50956.816734727872,40890.350915125957]
[2030,2.4,0,0,1271.6724195813522,20,25433.448391627044,{"$f":"PV($N$11,32,-$P$9*'AC Cost'!G54)","v":47396.932213182234},2.4,2536.4273101350636,0,0,{"$f":"PV($N$11,32,-$P$9*'AC Cost'!L54)","v":0},{"$f":"N24","v":3},105.73333085764297,2114.6666171528595,4163.9743524083342,3,3.6657405503440308,0,0,1.5,6.3747742287855909,1.5,6.3747742287855909,1.5,0,764.97290745427085,null,null,null,52325.879473044835,40180.819849008134]
[2031,2.4,0,0,1302.1925576513047,20,26043.851153026095,{"$f":"PV($N$11,32,-$P$9*'AC Cost'!G55)","v":48534.458586298613},2.4,2597.3015655783051,0,0,{"$f":"PV($N$11,32,-$P$9*'AC Cost'!L55)","v":0},{"$f":"N25","v":3},108.90533078337226,2178.1066156674451,4288.8935829805841,3,3.775712766854352,0,0,1.5,6.470395842217374,1.5,6.470395842217374,1.5,0,905.85541791043238,null,null,null,53729.20758718963,39481.750743795077]
[2032,2.4,0,0,1333.445179034936,20,26668.903580698719,{"$f":"PV($N$11,32,-$P$9*'AC Cost'!G56)","v":49699.285592369772},2.4,2659.6368031521847,0,0,{"$f":"PV($N$11,32,-$P$9*'AC Cost'!L56)","v":0},{"$f":"N26","v":3},112.17249070687343,2243.4498141374688,4417.5603904700019,3,3.8889841498599824,0,0,1.5,6.567451779850634,1.5,6.567451779850634,1.5,0,1050.7922847761015,null,null,null,55167.638267615876,38793.062719785492]
[2033,2.4,0,0,1365.4478633317744,20,27308.957266635487,{"$f":"PV($N$11,32,-$P$9*'AC Cost'!G57)","v":50892.068446586643},2.4,2723.4680864278371,0,0,{"$f":"PV($N$11,32,-$P$9*'AC Cost'!L57)","v":0},{"$f":"N27","v":3},115.53766542807963,2310.7533085615928,4550.0872021841014,3,4.0056536743557816,0,0,1.5,6.6659635565483928,1.5,6.6659635565483928,1.5,0,1199.8734401787108,null,null,null,56642.02908894945,38114.672169078141]
[2034,2.4,0,0,1398.218612051737,20,27964.37224103474,{"$f":"PV($N$11,32,-$P$9*'AC Cost'!G58)","v":52113.478089304728},2.4,2788.8313205021054,0,0,{"$f":"PV($N$11,32,-$P$9*'AC Cost'!L58)","v":0},{"$f":"N28","v":3},119.00379539092202,0,0,3,4.1258232845864553,0,0,1.5,6.7659530098966183,1.5,6.7659530098966183,1.5,0,0,null,null,null,52113.478089304728,33557.311148569439]
[2035,2.4,0,0,1431.7758587409787,0,0,{"$f":"PV($N$11,32,-$P$9*'AC Cost'!G59)","v":0},2.4,2855.7632721941559,0,0,{"$f":"PV($N$11,32,-$P$9*'AC Cost'!L59)","v":0},{"$f":"N29","v":3},122.57390925264968,0,0,3,4.2495979831240493,0,0,{"$f":"V29","v":1.5},6.867442305045067,1.5,6.867442305045067,1.5,0,0,null,null,null,0,0]
[2036,2.4,0,0,1466.1384793507623,0,0,{"$f":"PV($N$11,32,-$P$9*'AC Cost'!G60)","v":0},2.4,2924.3015907268159,0,0,{"$f":"PV($N$11,32,-$P$9*'AC Cost'!L60)","v":0},{"$f":"N30","v":3},126.25112653022917,0,0,3,4.3770859226177707,0,0,1.5,6.9704539396207421,1.5,6.9704539396207421,1.5,0,0,null,null,null,0,0]
[2037,2.4,0,0,1501.3258028551807,0,0,{"$f":"PV($N$11,32,-$P$9*'AC Cost'!G61)","v":0},2.4,2994.4848289042598,0,0,{"$f":"PV($N$11,32,-$P$9*'AC Cost'!L61)","v":0},{"$f":"N31","v":3},130.03866032613604,0,0,3,4.5083985002963036,0,0,1.5,7.0750107487150524,1.5,7.0750107487150524,1.5,0,0,null,null,null,0,0]
[2038,2.4,0,0,1537.3576221237049,0,0,{"$f":"PV($N$11,32,-$P$9*'AC Cost'!G62)","v":0},2.4,3066.3524647979621,0,0,{"$f":"PV($N$11,32,-$P$9*'AC Cost'!L62)","v":0},{"$f":"N32","v":3},133.93982013592012,0,0,3,4.6436504553051927,0,0,1.5,7.1811359099457777,1.5,7.1811359099457777,1.5,0,0,null,null,null,0,0]
[2039,2.4,0,0,1574.2542050546738,0,0,{"$f":"PV($N$11,32,-$P$9*'AC Cost'!G63)","v":0},2.4,3139.9449239531132,0,0,{"$f":"PV($N$11,32,-$P$9*'AC Cost'!L63)","v":0},{"$f":"N33","v":3},137.95801473999774,0,0,3,4.7829599689643487,0,0,1.5,7.2888529485949638,1.5,7.2888529485949638,1.5,0,0,null,null,null,0,0]
[2040,2.4,0,0,1612.0363059759859,0,0,{"$f":"PV($N$11,32,-$P$9*'AC Cost'!G64)","v":0},2.4,3215.3036021279881,0,0,{"$f":"PV($N$11,32,-$P$9*'AC Cost'!L64)","v":0},{"$f":"N34","v":3},142.09675518219768,0,0,3,4.9264487680332794,0,0,1.5,7.3981857428238875,1.5,7.3981857428238875,1.5,0,0,null,null,null,0,0]
[2041,2.4,0,0,1650.7251773194096,0,0,{"$f":"PV($N$11,32,-$P$9*'AC Cost'!G65)","v":0},2.4,3292.4708885790601,0,0,{"$f":"PV($N$11,32,-$P$9*'AC Cost'!L65)","v":0},{"$f":"N35","v":3},146.3596578376636,0,0,3,5.0742422310742779,0,0,1.5,7.5091585289662452,1.5,7.5091585289662452,1.5,0,0,null,null,null,0,0]
[2042,2.4,0,0,1690.3425815750754,0,0,{"$f":"PV($N$11,32,-$P$9*'AC Cost'!G66)","v":0},2.4,3371.4901899049578,0,0,{"$f":"PV($N$11,32,-$P$9*'AC Cost'!L66)","v":0},{"$f":"N36","v":3},150.75044757279352,0,0,3,5.2264694980065061,0,0,1.5,7.6217959069007382,1.5,7.6217959069007382,1.5,0,0,null,null,null,0,0]
[2043,2.4,0,0,1730.9108035328773,0,0,{"$f":"PV($N$11,32,-$P$9*'AC Cost'!G67)","v":0},2.4,3452.4059544626771,0,0,{"$f":"PV($N$11,32,-$P$9*'AC Cost'!L67)","v":0},{"$f":"N37","v":3},155.27296099997733,0,0,3,5.383263582946701,0,0,1.5,7.7361228455042488,1.5,7.7361228455042488,1.5,0,0,null,null,null,0,0]
[2044,2.4,0,0,1772.4526628176664,0,0,{"$f":"PV($N$11,32,-$P$9*'AC Cost'!G68)","v":0},2.4,3535.2636973697813,0,0,{"$f":"PV($N$11,32,-$P$9*'AC Cost'!L68)","v":0},{"$f":"N38","v":3},159.93114982997665,0,0,3,5.5447614904351026,0,0,1.5,7.8521646881868117,1.5,7.8521646881868117,1.5,0,0,null,null,null,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL :",{"$f":"SUM(AG48:AG68)","v":363304.63728158968}]

{"sheet":"AC Report","index":4,"n_rows":104,"n_cols":15,"rows_kept":104,"cut":false,"hidden":false,"merged":[]}
[null,"EAST KENTUCKY POWER COOPERATIVE"]
[null,null,null,null,null,"AVOIDED CAPACITY COSTS",null,null,null,null,{"$f":"'AC Cost'!E2","v":2024},null,"    REVISED DATE:",null,{"$f":"'AC Cost'!AF2","v":"2024-05-29"}]
[]
[null,"SUMMARY FOR:",null,{"$f":"'AC Cost'!X3","v":2024}]
[null,null,null,null,null,null,null,null,null,null,null,null,"SUPPLY-SIDE",null,"DEMAND-SIDE"]
[null,"BASE EXPANSION PLAN ($1,000s)",null,null,null,{"$f":"'AC Cost'!Y3","v":368754.75927416037},null,"ANNUAL GROWTH (MW) :",null,null,null,null,{"$f":"(IF('AC Cost'!$E$3=10,LoadForecast!$S$28,LoadForecast!$S$29))*1.12","v":17.077759999999952},null,{"$f":"(IF('AC Cost'!$E$3=10,LoadForecast!$S$28,LoadForecast!$S$29))","v":15.247999999999957}]
[null,"1 YEAR DEFERRAL CASE ($1,000s)",null,null,null,{"$f":"'AC Cost'!Z3","v":363304.63728158968},null,"AVOIDED COSTS ($/kW) :",null,null,null,null,{"$f":"F8/M6","v":319.13564733142476},null,{"$f":"F8/O6","v":357.43192501119574}]
[null,"DIFFERENCE ($1000s) :",null,null,null,{"$f":"F6-F7","v":5450.1219925706973},null,"LEVELIZED SAVINGS ($/kW-YR) :",null,null,null,null,{"$f":"PMT('AC Cost'!$N$10,'AC Cost'!$E$3,-M7)","v":40.331987085628455},null,{"$f":"PMT('AC Cost'!$N$10,'AC Cost'!$E$3,-O7)","v":45.171825535903871}]
[null,null,null,null,null,null,null,null,null,null,"@DIST SUB",null,{"$f":"M8/(1-'AC Cost'!$N$11)","v":42.232447210082157},null,{"$f":"O8/(1-'AC Cost'!$N$11)","v":47.300340875292015}]
[null,null,null,null,null,null,null,null,null,null,"@DIS SUB($/kW-mo)",null,{"$f":"M9/12","v":3.5193706008401797},null,{"$f":"O9/12","v":3.9416950729410014}]
[null,"SUMMARY FOR:",null,{"$f":"'AC Cost'!X4","v":2025}]
[null,null,null,null,null,null,null,null,null,null,null,null,"SUPPLY-SIDE",null,"DEMAND-SIDE"]
[null,"BASE EXPANSION PLAN ($1,000s)",null,null,null,{"$f":"'AC Cost'!Y4","v":420882.04538754426},null,"ANNUAL GROWTH (MW) :",null,null,null,null,{"$f":"(IF('AC Cost'!$E$3=10,LoadForecast!$S$28,LoadForecast!$S$29))*1.12","v":17.077759999999952},null,{"$f":"(IF('AC Cost'!$E$3=10,LoadForecast!$S$28,LoadForecast!$S$29))","v":15.247999999999957}]
[null,"1 YEAR DEFERRAL CASE ($1,000s)",null,null,null,{"$f":"'AC Cost'!Z4","v":415299.16389810515},null,"AVOIDED COSTS ($/kW) :",null,null,null,null,{"$f":"F15/M13","v":326.90947111559871},null,{"$f":"F15/O13","v":366.13860764947054}]
[null,"DIFFERENCE ($1000s) :",null,null,null,{"$f":"F13-F14","v":5582.8814894391107},null,"LEVELIZED SAVINGS ($/kW-YR) :",null,null,null,null,{"$f":"PMT('AC Cost'!$N$10,'AC Cost'!$E$3,-M14)","v":41.3144337759026},null,{"$f":"PMT('AC Cost'!$N$10,'AC Cost'!$E$3,-O14)","v":46.272165829010909}]
[null,null,null,null,null,null,null,null,null,null,"@DIST SUB",null,{"$f":"M15/(1-'AC Cost'!$N$11)","v":43.261187199898011},null,{"$f":"O15/(1-'AC Cost'!$N$11)","v":48.45252966388577}]
[null,null,null,null,null,null,null,null,null,null,"@DIS SUB($/kW-mo)",null,{"$f":"M16/12","v":3.6050989333248342},null,{"$f":"O16/12","v":4.0377108053238144}]
[null,"SUMMARY FOR:",null,{"$f":"'AC Cost'!X5","v":2026}]
[null,null,null,null,null,null,null,null,null,null,null,null,"SUPPLY-SIDE",null,"DEMAND-SIDE"]
[null,"BASE EXPANSION PLAN ($1,000s)",null,null,null,{"$f":"'AC Cost'!Y5","v":431117.0885020459},null,"ANNUAL GROWTH (MW) :",null,null,null,null,{"$f":"(IF('AC Cost'!$E$3=10,LoadForecast!$S$28,LoadForecast!$S$29))*1.12","v":17.077759999999952},null,{"$f":"(IF('AC Cost'!$E$3=10,LoadForecast!$S$28,LoadForecast!$S$29))","v":15.247999999999957}]
[null,"1 YEAR DEFERRAL CASE ($1,000s)",null,null,null,{"$f":"'AC Cost'!Z5","v":425398.20259074221},null,"AVOIDED COSTS ($/kW) :",null,null,null,null,{"$f":"F22/M20","v":334.87330371803472},null,{"$f":"F22/O20","v":375.05810016419889}]
[null,"DIFFERENCE ($1000s) :",null,null,null,{"$f":"F20-F21","v":5718.8859113036888},null,"LEVELIZED SAVINGS ($/kW-YR) :",null,null,null,null,{"$f":"PMT('AC Cost'!$N$10,'AC Cost'!$E$3,-M21)","v":42.320893556749304},null,{"$f":"PMT('AC Cost'!$N$10,'AC Cost'!$E$3,-O21)","v":47.399400783559223}]
[null,null,null,null,null,null,null,null,null,null,"@DIST SUB",null,{"$f":"M22/(1-'AC Cost'!$N$11)","v":44.315071787172052},null,{"$f":"O22/(1-'AC Cost'!$N$11)","v":49.632880401632697}]
[null,null,null,null,null,null,null,null,null,null,"@DIS SUB($/kW-mo)",null,{"$f":"M23/12","v":3.6929226489310043},null,{"$f":"O23/12","v":4.1360733668027247}]
[null,"SUMMARY FOR:",null,{"$f":"'AC Cost'!X6","v":2027}]
[null,null,null,null,null,null,null,null,null,null,null,null,"SUPPLY-SIDE",null,"DEMAND-SIDE"]
[null,"BASE EXPANSION PLAN ($1,000s)",null,null,null,{"$f":"'AC Cost'!Y6","v":441602.52861309185},null,"ANNUAL GROWTH (MW) :",null,null,null,null,{"$f":"(IF('AC Cost'!$E$3=10,LoadForecast!$S$28,LoadForecast!$S$29))*1.12","v":17.077759999999952},null,{"$f":"(IF('AC Cost'!$E$3=10,LoadForecast!$S$28,LoadForecast!$S$29))","v":15.247999999999957}]
[null,"1 YEAR DEFERRAL CASE ($1,000s)",null,null,null,{"$f":"'AC Cost'!Z6","v":435744.31371581519},null,"AVOIDED COSTS ($/kW) :",null,null,null,null,{"$f":"F29/M27","v":343.03180846180504},null,{"$f":"F29/O27","v":384.19562547722165}]
[null,"DIFFERENCE ($1000s) :",null,null,null,{"$f":"F27-F28","v":5858.214897276659},null,"LEVELIZED SAVINGS ($/kW-YR) :",null,null,null,null,{"$f":"PMT('AC Cost'!$N$10,'AC Cost'!$E$3,-M28)","v":43.351955773443834},null,{"$f":"PMT('AC Cost'!$N$10,'AC Cost'!$E$3,-O28)","v":48.55419046625709}]
[null,null,null,null,null,null,null,null,null,null,"@DIST SUB",null,{"$f":"M29/(1-'AC Cost'!$N$11)","v":45.394718087375743},null,{"$f":"O29/(1-'AC Cost'!$N$11)","v":50.842084257860826}]
[null,null,null,null,null,null,null,null,null,null,"@DIS SUB($/kW-mo)",null,{"$f":"M30/12","v":3.7828931739479787},null,{"$f":"O30/12","v":4.2368403548217355}]
[null,"SUMMARY FOR:",null,{"$f":"'AC Cost'!X7","v":2028}]
[null,null,null,null,null,null,null,null,null,null,null,null,"SUPPLY-SIDE",null,"DEMAND-SIDE"]
[null,"BASE EXPANSION PLAN ($1,000s)",null,null,null,{"$f":"'AC Cost'!Y7","v":452344.52902356861},null,"ANNUAL GROWTH (MW) :",null,null,null,null,{"$f":"(IF('AC Cost'!$E$3=10,LoadForecast!$S$28,LoadForecast!$S$29))*1.12","v":17.077759999999952},null,{"$f":"(IF('AC Cost'!$E$3=10,LoadForecast!$S$28,LoadForecast!$S$29))","v":15.247999999999957}]
[null,"1 YEAR DEFERRAL CASE ($1,000s)",null,null,null,{"$f":"'AC Cost'!Z7","v":446343.57897293271},null,"AVOIDED COSTS ($/kW) :",null,null,null,null,{"$f":"F36/M34","v":351.38976368305447},null,{"$f":"F36/O34","v":393.556535325021}]
[null,"DIFFERENCE ($1000s) :",null,null,null,{"$f":"F34-F35","v":6000.9500506359036},null,"LEVELIZED SAVINGS ($/kW-YR) :",null,null,null,null,{"$f":"PMT('AC Cost'!$N$10,'AC Cost'!$E$3,-M35)","v":44.408224306478061},null,{"$f":"PMT('AC Cost'!$N$10,'AC Cost'!$E$3,-O35)","v":49.737211223255429}]
[null,null,null,null,null,null,null,null,null,null,"@DIST SUB",null,{"$f":"M36/(1-'AC Cost'!$N$11)","v":46.500758436102686},null,{"$f":"O36/(1-'AC Cost'!$N$11)","v":52.080849448435004}]
[null,null,null,null,null,null,null,null,null,null,"@DIS SUB($/kW-mo)",null,{"$f":"M37/12","v":3.875063203008557},null,{"$f":"O37/12","v":4.3400707873695836}]
[]
[]
[]
[]
[null,"EAST KENTUCKY POWER COOPERATIVE"]
[null,null,null,null,null,"AVOIDED CAPACITY COSTS",null,null,null,null,{"$f":"K2","v":2024},null,"    REVISED DATE:",null,{"$f":"O2","v":"2024-05-29"}]
[]
[null,"SUMMARY FOR:",null,{"$f":"'AC Cost'!X8","v":2029}]
[null,null,null,null,null,null,null,null,null,null,null,null,"SUPPLY-SIDE",null,"DEMAND-SIDE"]
[null,"BASE EXPANSION PLAN ($1,000s)",null,null,null,{"$f":"'AC Cost'!Y8","v":463349.40573532309},null,"ANNUAL GROWTH (MW) :",null,null,null,null,{"$f":"(IF('AC Cost'!$E$3=10,LoadForecast!$S$28,LoadForecast!$S$29))*1.12","v":17.077759999999952},null,{"$f":"(IF('AC Cost'!$E$3=10,LoadForecast!$S$28,LoadForecast!$S$29))","v":15.247999999999957}]
[null,"1 YEAR DEFERRAL CASE ($1,000s)",null,null,null,{"$f":"'AC Cost'!Z8","v":457202.23074777244},null,"AVOIDED COSTS ($/kW) :",null,null,null,null,{"$f":"F50/M48","v":359.9520655841672},null,{"$f":"F50/O48","v":403.14631345426727}]
[null,"DIFFERENCE ($1000s) :",null,null,null,{"$f":"F48-F49","v":6147.1749875506503},null,"LEVELIZED SAVINGS ($/kW-YR) :",null,null,null,null,{"$f":"PMT('AC Cost'!$N$10,'AC Cost'!$E$3,-M49)","v":45.490317932140314},null,{"$f":"PMT('AC Cost'!$N$10,'AC Cost'!$E$3,-O49)","v":50.949156083997153}]
[null,null,null,null,null,null,null,null,null,null,"@DIST SUB",null,{"$f":"M50/(1-'AC Cost'!$N$11)","v":47.633840766639075},null,{"$f":"O50/(1-'AC Cost'!$N$11)","v":53.349901658635766}]
[null,null,null,null,null,null,null,null,null,null,"@DIS SUB($/kW-mo)",null,{"$f":"M51/12","v":3.9694867305532564},null,{"$f":"O51/12","v":4.4458251382196474}]
[]
[null,"SUMMARY FOR:",null,{"$f":"'AC Cost'!X9","v":2030}]
[null,null,null,null,null,null,null,null,null,null,null,null,"SUPPLY-SIDE",null,"DEMAND-SIDE"]
[null,"BASE EXPANSION PLAN ($1,000s)",null,null,null,{"$f":"'AC Cost'!Y9","v":474623.63125982427},null,"ANNUAL GROWTH (MW) :",null,null,null,null,{"$f":"(IF('AC Cost'!$E$3=10,LoadForecast!$S$28,LoadForecast!$S$29))*1.12","v":17.077759999999952},null,{"$f":"(IF('AC Cost'!$E$3=10,LoadForecast!$S$28,LoadForecast!$S$29))","v":15.247999999999957}]
[null,"1 YEAR DEFERRAL CASE ($1,000s)",null,null,null,{"$f":"'AC Cost'!Z9","v":468326.65587280213},null,"AVOIDED COSTS ($/kW) :",null,null,null,null,{"$f":"F58/M56","v":368.72373115807636},null,{"$f":"F58/O56","v":412.97057889704553}]
[null,"DIFFERENCE ($1000s) :",null,null,null,{"$f":"F56-F57","v":6296.9753870221321},null,"LEVELIZED SAVINGS ($/kW-YR) :",null,null,null,null,{"$f":"PMT('AC Cost'!$N$10,'AC Cost'!$E$3,-M57)","v":46.598870692086159},null,{"$f":"PMT('AC Cost'!$N$10,'AC Cost'!$E$3,-O57)","v":52.190735175136496}]
[null,null,null,null,null,null,null,null,null,null,"@DIST SUB",null,{"$f":"M58/(1-'AC Cost'!$N$11)","v":48.794628996948859},null,{"$f":"O58/(1-'AC Cost'!$N$11)","v":54.649984476582723}]
[null,null,null,null,null,null,null,null,null,null,"@DIS SUB($/kW-mo)",null,{"$f":"M59/12","v":4.0662190830790719},null,{"$f":"O59/12","v":4.5541653730485603}]
[null,"SUMMARY FOR:",null,{"$f":"'AC Cost'!X10","v":2031}]
[null,null,null,null,null,null,null,null,null,null,null,null,"SUPPLY-SIDE",null,"DEMAND-SIDE"]
[null,"BASE EXPANSION PLAN ($1,000s)",null,null,null,{"$f":"'AC Cost'!Y10","v":486173.83852469618},null,"ANNUAL GROWTH (MW) :",null,null,null,null,{"$f":"(IF('AC Cost'!$E$3=10,LoadForecast!$S$28,LoadForecast!$S$29))*1.12","v":17.077759999999952},null,{"$f":"(IF('AC Cost'!$E$3=10,LoadForecast!$S$28,LoadForecast!$S$29))","v":15.247999999999957}]
[null,"1 YEAR DEFERRAL CASE ($1,000s)",null,null,null,{"$f":"'AC Cost'!Z10","v":479723.39948262199},null,"AVOIDED COSTS ($/kW) :",null,null,null,null,{"$f":"F65/M63","v":377.70990118576537},null,{"$f":"F65/O63","v":423.03508932805721}]
[null,"DIFFERENCE ($1000s) :",null,null,null,{"$f":"F63-F64","v":6450.4390420741984},null,"LEVELIZED SAVINGS ($/kW-YR) :",null,null,null,null,{"$f":"PMT('AC Cost'!$N$10,'AC Cost'!$E$3,-M64)","v":47.734532272159122},null,{"$f":"PMT('AC Cost'!$N$10,'AC Cost'!$E$3,-O64)","v":53.462676144818225}]
[null,null,null,null,null,null,null,null,null,null,"@DIST SUB",null,{"$f":"M65/(1-'AC Cost'!$N$11)","v":49.983803426344629},null,{"$f":"O65/(1-'AC Cost'!$N$11)","v":55.981859837506001}]
[null,null,null,null,null,null,null,null,null,null,"@DIS SUB($/kW-mo)",null,{"$f":"M66/12","v":4.1653169521953854},null,{"$f":"O66/12","v":4.6651549864588331}]
[null,"SUMMARY FOR:",null,{"$f":"'AC Cost'!X11","v":2032}]
[null,null,null,null,null,null,null,null,null,null,null,null,"SUPPLY-SIDE",null,"DEMAND-SIDE"]
[null,"BASE EXPANSION PLAN ($1,000s)",null,null,null,{"$f":"'AC Cost'!Y11","v":498006.82487855374},null,"ANNUAL GROWTH (MW) :",null,null,null,null,{"$f":"(IF('AC Cost'!$E$3=10,LoadForecast!$S$28,LoadForecast!$S$29))*1.12","v":17.077759999999952},null,{"$f":"(IF('AC Cost'!$E$3=10,LoadForecast!$S$28,LoadForecast!$S$29))","v":15.247999999999957}]
[null,"1 YEAR DEFERRAL CASE ($1,000s)",null,null,null,{"$f":"'AC Cost'!Z11","v":491399.16896633338},null,"AVOIDED COSTS ($/kW) :",null,null,null,null,{"$f":"F72/M70","v":386.91584330851236},null,{"$f":"F72/O70","v":433.34574450553384}]
[null,"DIFFERENCE ($1000s) :",null,null,null,{"$f":"F70-F71","v":6607.6559122203616},null,"LEVELIZED SAVINGS ($/kW-YR) :",null,null,null,null,{"$f":"PMT('AC Cost'!$N$10,'AC Cost'!$E$3,-M71)","v":48.897968390657304},null,{"$f":"PMT('AC Cost'!$N$10,'AC Cost'!$E$3,-O71)","v":54.76572459753617}]
[null,null,null,null,null,null,null,null,null,null,"@DIST SUB",null,{"$f":"M72/(1-'AC Cost'!$N$11)","v":51.202061142049537},null,{"$f":"O72/(1-'AC Cost'!$N$11)","v":57.34630847909547}]
[null,null,null,null,null,null,null,null,null,null,"@DIS SUB($/kW-mo)",null,{"$f":"M73/12","v":4.2668384285041281},null,{"$f":"O73/12","v":4.7788590399246225}]
[null,"SUMMARY FOR:",null,{"$f":"'AC Cost'!X12","v":2033}]
[null,null,null,null,null,null,null,null,null,null,null,null,"SUPPLY-SIDE",null,"DEMAND-SIDE"]
[null,"BASE EXPANSION PLAN ($1,000s)",null,null,null,{"$f":"'AC Cost'!Y12","v":510129.55619663943},null,"ANNUAL GROWTH (MW) :",null,null,null,null,{"$f":"(IF('AC Cost'!$E$3=10,LoadForecast!$S$28,LoadForecast!$S$29))*1.12","v":17.077759999999952},null,{"$f":"(IF('AC Cost'!$E$3=10,LoadForecast!$S$28,LoadForecast!$S$29))","v":15.247999999999957}]
[null,"1 YEAR DEFERRAL CASE ($1,000s)",null,null,null,{"$f":"'AC Cost'!Z12","v":503360.83801939525},null,"AVOIDED COSTS ($/kW) :",null,null,null,null,{"$f":"F79/M77","v":396.34695517703744},null,{"$f":"F79/O77","v":443.90858979828192}]
[null,"DIFFERENCE ($1000s) :",null,null,null,{"$f":"F77-F78","v":6768.7181772441836},null,"LEVELIZED SAVINGS ($/kW-YR) :",null,null,null,null,{"$f":"PMT('AC Cost'!$N$10,'AC Cost'!$E$3,-M78)","v":50.089861196318864},null,{"$f":"PMT('AC Cost'!$N$10,'AC Cost'!$E$3,-O78)","v":56.100644539877123}]
[null,null,null,null,null,null,null,null,null,null,"@DIST SUB",null,{"$f":"M79/(1-'AC Cost'!$N$11)","v":52.450116435935989},null,{"$f":"O79/(1-'AC Cost'!$N$11)","v":58.744130408248296}]
[null,null,null,null,null,null,null,null,null,null,"@DIS SUB($/kW-mo)",null,{"$f":"M80/12","v":4.3708430363279991},null,{"$f":"O80/12","v":4.895344200687358}]
[]
[]
[]
[null,"EAST KENTUCKY POWER COOPERATIVE"]
[null,null,null,null,null,"AVOIDED CAPACITY COSTS",null,null,null,null,{"$f":"K2","v":2024},null,"    REVISED DATE:",null,{"$f":"O2","v":"2024-05-29"}]
[]
[null,null,null,"DEM SIDE"]
[null,"Year",null,"Levelized@DIST SUB"]
[null,{"$f":"D4","v":2024},null,{"$f":"O9","v":47.300340875292015}]
[null,{"$f":"D11","v":2025},null,{"$f":"O16","v":48.45252966388577}]
[null,{"$f":"D18","v":2026},null,{"$f":"O23","v":49.632880401632697}]
[null,{"$f":"D25","v":2027},null,{"$f":"O30","v":50.842084257860826}]
[null,{"$f":"D32","v":2028},null,{"$f":"O37","v":52.080849448435004}]
[null,{"$f":"D46","v":2029},null,{"$f":"O51","v":53.349901658635766}]
[null,{"$f":"D54","v":2030},null,{"$f":"O59","v":54.649984476582723}]
[null,{"$f":"D61","v":2031},null,{"$f":"O66","v":55.981859837506001}]
[null,{"$f":"D68","v":2032},null,{"$f":"O73","v":57.34630847909547}]
[null,{"$f":"D75","v":2033},null,{"$f":"O80","v":58.744130408248296}]
[]
[null,"Levelized Payment Variables"]
[null,"Disc Rate",null,{"$f":"'AC Cost'!N11","v":4.4999999999999998E-2}]
[null,"Term",null,{"$f":"'AC Cost'!E3","v":10}]
[null,"Transm Loss",null,3.0929999999999999E-2]